[BPURI] QoQ Cumulative Quarter Result on 31-Mar-2004 [#1]

Stock
[BPURI] BINA PURI HOLDINGS BHD
Announcement Date
27-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -80.11%
YoY- -41.39%
Quarter Report
Latest QR
Upcoming QR
BPURI's Result
BPURI's Financial Summary
View:
Show?
Cumulative Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 409,188 285,746 188,237 108,729 431,564 321,489 206,053 57.66%
PBT 5,451 3,345 2,923 2,072 10,284 8,135 5,952 -5.66%
Tax -714 -49 -1,255 -1,255 -6,176 -5,308 -3,364 -64.25%
NP 4,737 3,296 1,668 817 4,108 2,827 2,588 49.35%
-
NP to SH 4,737 3,296 1,668 817 4,108 2,827 2,588 49.35%
-
Tax Rate 13.10% 1.46% 42.94% 60.57% 60.05% 65.25% 56.52% -
Total Cost 404,451 282,450 186,569 107,912 427,456 318,662 203,465 57.76%
-
Net Worth 74,724 61,241 59,446 58,407 57,346 17,125 17,756 159.52%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - 1,199 - -
Div Payout % - - - - - 42.43% - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 74,724 61,241 59,446 58,407 57,346 17,125 17,756 159.52%
NOSH 80,478 80,390 80,192 80,098 79,791 39,985 40,000 59.03%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 1.16% 1.15% 0.89% 0.75% 0.95% 0.88% 1.26% -
ROE 6.34% 5.38% 2.81% 1.40% 7.16% 16.51% 14.58% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 508.44 355.45 234.73 135.74 540.86 804.01 515.13 -0.86%
EPS 5.89 4.10 2.08 1.02 7.62 7.07 6.47 -6.04%
DPS 0.00 0.00 0.00 0.00 0.00 3.00 0.00 -
NAPS 0.9285 0.7618 0.7413 0.7292 0.7187 0.4283 0.4439 63.18%
Adjusted Per Share Value based on latest NOSH - 80,098
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 50.77 35.45 23.36 13.49 53.55 39.89 25.57 57.64%
EPS 0.59 0.41 0.21 0.10 0.51 0.35 0.32 50.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.15 0.00 -
NAPS 0.0927 0.076 0.0738 0.0725 0.0712 0.0212 0.022 159.74%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 1.06 1.18 1.23 1.46 1.05 1.25 1.19 -
P/RPS 0.21 0.33 0.52 1.08 0.19 0.16 0.23 -5.85%
P/EPS 18.01 28.78 59.13 143.14 20.39 17.68 18.39 -1.37%
EY 5.55 3.47 1.69 0.70 4.90 5.66 5.44 1.33%
DY 0.00 0.00 0.00 0.00 0.00 2.40 0.00 -
P/NAPS 1.14 1.55 1.66 2.00 1.46 2.92 2.68 -43.29%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 28/02/05 30/11/04 19/08/04 27/05/04 02/04/04 20/11/03 29/08/03 -
Price 1.05 1.11 1.23 1.35 1.47 1.02 1.26 -
P/RPS 0.21 0.31 0.52 0.99 0.27 0.13 0.24 -8.48%
P/EPS 17.84 27.07 59.13 132.35 28.55 14.43 19.47 -5.63%
EY 5.61 3.69 1.69 0.76 3.50 6.93 5.13 6.11%
DY 0.00 0.00 0.00 0.00 0.00 2.94 0.00 -
P/NAPS 1.13 1.46 1.66 1.85 2.05 2.38 2.84 -45.75%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment